Rainbow enterpelse factures golf clubs, baseball bats, basketball goals, and other similar items. The company's income statements for the past three years as indicated in Exhibit 1. The balance Sheets for the same period as shown in Exhibit 2 Esb Rasbow enterprise : Income Statement 2015 2017 Sales is dit $1,500,000 S1.100.000 $2,100,000 Code od 1.121.00 1,300.00 390 SALE Salloni capse 4900X 59000 Operating profil INDO 190.000 TILLO Interesse 30 40.000 85.000 Net income before taxes 150.000 185.000 64.850 Net Inc 593x10 SIOL.280 S120 150 Sex 4 40.000 46.CO Rainbow eterise manufactures has made the following projections 2018 All sales are credit March April 16 ON IRO 280 MEX 3,000 Sales in January and February were $27,000 and $26,000 respectively. Experience has seen that of total sales, 46 percentare collected in the month of cl, 4 percentare collected in the following month and 20 percentas collected to make after sale. Total anal ales for the year 2018 are easted to be 2.500,000. Moshly material purchases are set equals 20 percent of forecasted sales for the next month or the wall material costs 40 percent are paid in the month or purchase and copercent in the following month. Labour costs will run 6.000 per month and fixed overheads is 53.000 per month. Interest payments on the debe will be 54.500 for both March and June. Finally, Watson's sales we will receive a3 percent care able for the first six wanita of the year, to be paid come A cash dividend of 20.000 is scheduled to be paid in September. Taxpayers of $3,500 are de in June and Spinner Exhibit Cash Accounts receivable RAINBOW ENTERPRISE Balance Sheet MS 2016 50.000 $30.000 30,000 35. 1900 1000 150.00 285.000 490 S. 350.00 720.000 $1.000.000 $1.300.000 500,000 S000 330,000 25.000 725.000 1.169.000 SI 114,000 Total Cut Asics Net Plante Total Act Liabilities & Equity Account yake S100.000 $225.000 5290,000 300.000 000 200.000 Teralis Long term its Total liabilities Coenie dock (S10 par Capital paid in excess of per Retained in Total healty Totalcaldent 450.000 400.000 SOLO 100.000 550.00 $1,000,000 3251 1111 656,120 400.000 sn 103.RS 64 $1.300.000 1,050,740 400.000 SID 2030 30 SIX14,000 1. Calculate the camins per share for the years 2015 through 2017 Calculate the resume (ROA) rate for the years 2015 through 2017 e Calculate the properties of tafmanced by det for years 2015 though 2017 Ling the DuPont System, describe the changes in the sequity from your lo year. (e) Creact the commons Icon Statement for Rainbow clorprise for 2015 through 2017 ( Using the percent of sales method, prepare Rainbow enterprise's Pro-Forma Balance Sheet and Pro Forma Income Statement for 2018 de 2017 Prepare Indexed Frucial statement on Rainbow enterprise with 2015 axta bycar. Rainbow enterpelse factures golf clubs, baseball bats, basketball goals, and other similar items. The company's income statements for the past three years as indicated in Exhibit 1. The balance Sheets for the same period as shown in Exhibit 2 Esb Rasbow enterprise : Income Statement 2015 2017 Sales is dit $1,500,000 S1.100.000 $2,100,000 Code od 1.121.00 1,300.00 390 SALE Salloni capse 4900X 59000 Operating profil INDO 190.000 TILLO Interesse 30 40.000 85.000 Net income before taxes 150.000 185.000 64.850 Net Inc 593x10 SIOL.280 S120 150 Sex 4 40.000 46.CO Rainbow eterise manufactures has made the following projections 2018 All sales are credit March April 16 ON IRO 280 MEX 3,000 Sales in January and February were $27,000 and $26,000 respectively. Experience has seen that of total sales, 46 percentare collected in the month of cl, 4 percentare collected in the following month and 20 percentas collected to make after sale. Total anal ales for the year 2018 are easted to be 2.500,000. Moshly material purchases are set equals 20 percent of forecasted sales for the next month or the wall material costs 40 percent are paid in the month or purchase and copercent in the following month. Labour costs will run 6.000 per month and fixed overheads is 53.000 per month. Interest payments on the debe will be 54.500 for both March and June. Finally, Watson's sales we will receive a3 percent care able for the first six wanita of the year, to be paid come A cash dividend of 20.000 is scheduled to be paid in September. Taxpayers of $3,500 are de in June and Spinner Exhibit Cash Accounts receivable RAINBOW ENTERPRISE Balance Sheet MS 2016 50.000 $30.000 30,000 35. 1900 1000 150.00 285.000 490 S. 350.00 720.000 $1.000.000 $1.300.000 500,000 S000 330,000 25.000 725.000 1.169.000 SI 114,000 Total Cut Asics Net Plante Total Act Liabilities & Equity Account yake S100.000 $225.000 5290,000 300.000 000 200.000 Teralis Long term its Total liabilities Coenie dock (S10 par Capital paid in excess of per Retained in Total healty Totalcaldent 450.000 400.000 SOLO 100.000 550.00 $1,000,000 3251 1111 656,120 400.000 sn 103.RS 64 $1.300.000 1,050,740 400.000 SID 2030 30 SIX14,000 1. Calculate the camins per share for the years 2015 through 2017 Calculate the resume (ROA) rate for the years 2015 through 2017 e Calculate the properties of tafmanced by det for years 2015 though 2017 Ling the DuPont System, describe the changes in the sequity from your lo year. (e) Creact the commons Icon Statement for Rainbow clorprise for 2015 through 2017 ( Using the percent of sales method, prepare Rainbow enterprise's Pro-Forma Balance Sheet and Pro Forma Income Statement for 2018 de 2017 Prepare Indexed Frucial statement on Rainbow enterprise with 2015 axta bycar